[KOTRA] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 10.34%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 145,174 149,729 157,557 153,665 147,371 146,376 140,701 2.11%
PBT 1,178 3,917 8,638 6,350 5,765 8,045 6,183 -66.99%
Tax -118 -105 -105 -105 -105 -142 -142 -11.64%
NP 1,060 3,812 8,533 6,245 5,660 7,903 6,041 -68.75%
-
NP to SH 1,060 3,812 8,533 6,245 5,660 7,903 6,041 -68.75%
-
Tax Rate 10.02% 2.68% 1.22% 1.65% 1.82% 1.77% 2.30% -
Total Cost 144,114 145,917 149,024 147,420 141,711 138,473 134,660 4.64%
-
Net Worth 121,003 120,250 119,224 116,252 118,866 115,038 139,400 -9.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 121,003 120,250 119,224 116,252 118,866 115,038 139,400 -9.02%
NOSH 131,525 132,142 132,471 132,105 132,074 132,227 170,000 -15.76%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.73% 2.55% 5.42% 4.06% 3.84% 5.40% 4.29% -
ROE 0.88% 3.17% 7.16% 5.37% 4.76% 6.87% 4.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.38 113.31 118.94 116.32 111.58 110.70 82.77 21.21%
EPS 0.81 2.88 6.44 4.73 4.29 5.98 3.55 -62.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.88 0.90 0.87 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 132,105
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.88 100.95 106.23 103.61 99.36 98.69 94.87 2.10%
EPS 0.71 2.57 5.75 4.21 3.82 5.33 4.07 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8159 0.8108 0.8039 0.7838 0.8015 0.7756 0.9399 -9.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.13 1.11 1.16 1.36 1.40 0.90 0.90 -
P/RPS 1.02 0.98 0.98 1.17 1.25 0.81 1.09 -4.34%
P/EPS 140.21 38.48 18.01 28.77 32.67 15.06 25.33 213.89%
EY 0.71 2.60 5.55 3.48 3.06 6.64 3.95 -68.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.22 1.29 1.55 1.56 1.03 1.10 7.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 16/02/15 26/11/14 27/08/14 27/05/14 26/02/14 -
Price 1.01 1.10 1.27 1.30 1.51 1.17 0.90 -
P/RPS 0.92 0.97 1.07 1.12 1.35 1.06 1.09 -10.71%
P/EPS 125.32 38.13 19.72 27.50 35.24 19.58 25.33 191.20%
EY 0.80 2.62 5.07 3.64 2.84 5.11 3.95 -65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.21 1.41 1.48 1.68 1.34 1.10 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment